XHKG1208
Market cap3.95bUSD
Dec 23, Last price
2.53HKD
1D
3.27%
1Q
2.02%
Jan 2017
27.14%
Name
MMG Ltd
Chart & Performance
Profile
MMG Limited, an investment holding company, engages in the exploration, development, and mining of copper, zinc, gold, silver, molybdenum, cobalt, and lead deposits in Australia and internationally. It operates through Las Bambas, Kinsevere, Dugald River, Rosebery, and Other segments. The company holds a 62.5% interest in the Las Bambas open-pit copper and molybdenum mine located in Cotabambas, Apurimac region of Peru; and 100% interest in the Kinsevere open-pit copper mine in the Haut-Katanga province of the Democratic Republic of the Congo. It also holds a 100% interest in the Dugald River underground zinc mine located near Cloncurry in North West Queensland; and the Rosebery underground polymetallic base metal mine located on Tasmania's west coast. The company was formerly known as Minmetals Resources Limited and changed its name to MMG Limited in September 2012. MMG Limited was incorporated in 1988 and is headquartered in Southbank, Australia. MMG Limited is a subsidiary of China Minmetals Corporation.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 4,346,500 33.57% | 3,254,200 -23.52% | 4,255,000 40.26% | |||||||
Cost of revenue | 2,974,900 | 1,832,700 | 1,762,100 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,371,600 | 1,421,500 | 2,492,900 | |||||||
NOPBT Margin | 31.56% | 43.68% | 58.59% | |||||||
Operating Taxes | 67,500 | 217,000 | 583,300 | |||||||
Tax Rate | 4.92% | 15.27% | 23.40% | |||||||
NOPAT | 1,304,100 | 1,204,500 | 1,909,600 | |||||||
Net income | 9,000 -94.78% | 172,400 -74.16% | 667,100 -1,131.07% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 1,200 | 100 | 304,200 | |||||||
BB yield | -0.01% | 0.00% | -1.43% | |||||||
Debt | ||||||||||
Debt current | 1,353,300 | 1,224,300 | 677,700 | |||||||
Long-term debt | 3,649,000 | 4,348,300 | 5,770,100 | |||||||
Deferred revenue | 3,001,600 | 4,620,200 | ||||||||
Other long-term liabilities | 1,886,200 | (4,209,600) | (5,639,000) | |||||||
Net debt | 4,552,600 | 5,085,000 | 5,158,900 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,849,900 | 832,100 | 2,551,500 | |||||||
CAPEX | (790,000) | (564,500) | (569,700) | |||||||
Cash from investing activities | (790,000) | (538,700) | (573,700) | |||||||
Cash from financing activities | (985,100) | (1,176,500) | (915,200) | |||||||
FCF | 1,741,800 | 894,900 | 2,585,500 | |||||||
Balance | ||||||||||
Cash | 447,000 | 372,200 | 1,255,300 | |||||||
Long term investments | 2,700 | 115,400 | 33,600 | |||||||
Excess cash | 232,375 | 324,890 | 1,076,150 | |||||||
Stockholders' equity | 4,312,000 | 6,105,500 | 5,840,800 | |||||||
Invested Capital | 10,820,525 | 10,157,410 | 9,701,050 | |||||||
ROIC | 12.43% | 12.13% | 18.68% | |||||||
ROCE | 12.41% | 12.16% | 21.13% | |||||||
EV | ||||||||||
Common stock shares outstanding | 8,688,198 | 8,697,170 | 8,487,284 | |||||||
Price | 2.31 15.50% | 2.00 -20.00% | 2.50 -23.55% | |||||||
Market cap | 20,069,737 15.38% | 17,394,340 -18.02% | 21,218,210 -19.50% | |||||||
EV | 26,810,937 | 26,445,840 | 30,287,410 | |||||||
EBITDA | 2,301,800 | 2,219,700 | 3,387,000 | |||||||
EV/EBITDA | 11.65 | 11.91 | 8.94 | |||||||
Interest | 383,900 | 288,100 | 303,200 | |||||||
Interest/NOPBT | 27.99% | 20.27% | 12.16% |